Full Text
Project: MILLER CREEK ROAD IMPROVEMENTS BRIGGS STREET TO MOCKINGBIRD WAY City Project # 05-033 Owner CITY OF MISSOULA Consultant WGM GROUP, INC. Date: February 10, 2010 Item Number Description Quantity Unit Unit Price Total Miller Creek Road Improvements City Sewer Force Main Extension 1 Mobilzation/Demobilization 1 LS 82,880.50 $ 82,880.50 70,130.50 $ 12,750.00 2 Permits 1 LS 30,000.00 $ 30,000.00 16,823.90 $ 13,176.10 3 Erosion Control 1 LS 11,000.00 $ 11,000.00 9,298.00 $ 1,702.00 4 Miscellaneous Work 100,000 EACH 1.00 $ 100,000.00 84,589.00 $ 15,411.00 5 Traffic Control 1 LS 186,000.00 $ 186,000.00 157,374.00 $ 28,626.00 6 Excavation Above Subgrade 15,043 CY 11.64 $ 175,100.52 175,100.52 $ 7 8" Thickness of 2" Minus Crushed Sub Base Course 12,537 SY 5.45 $ 68,326.65 68,326.65 $ 8 9" Thickness of 2" Minus Crushed Sub Base Course 4,154 SY 5.95 $ 24,716.30 24,716.30 $ 9 4" Thickness of 3/4" Minus Crushed Base Course 18,512 SY 3.60 $ 66,643.20 66,643.20 $ 10 2" Thickness of Asphalt Concrete Surface Course, Grade B 1,533 SY 9.75 $ 14,946.75 14,946.75 $ 11 4" Thickness of Asphalt Concrete Surface Course, Grade B 16,382 SY 14.90 $ 244,091.80 244,091.80 $ 12 CRS-2 Asphalt Seal and Chip Coat, 3/8" Gradation 16,382 SY 1.75 $ 28,668.50 28,668.50 $ 13 Combined Concrete Curb and Gutter 6,870 LF 11.60 $ 79,692.00 79,692.00 $ 14 Concrete Median Curb 770 LF 9.42 $ 7,253.40 7,253.40 $ 15 9" Thickness Traversable Concrete Median Apron 3,783 SF 6.90 $ 26,102.70 26,102.70 $ 16 4" Thickness Patterned Concrete Median Cap 2,588 SF 6.90 $ 17,857.20 17,857.20 $ 17 4" Thickness Concrete Sidewalk 29,580 SF 3.30 $ 97,614.00 97,614.00 $ 18 6" Thickness Concrete Sidewalk 2,537 SF 3.90 $ 9,894.30 9,894.30 $ 19 6" Thickness ConcreteDriveway/Apron 6,635 SF 3.93 $ 26,075.55 26,075.55 $ 20 Detectable Warning Surfaces 272 SF 20.25 $ 5,508.00 5,508.00 $ 21 Precast Gravity Retaining Wall 1,935 SF 39.20 $ 75,852.00 75,852.00 $ 22 Remove Drainage Sump 3 EACH 681.00 $ 2,043.00 2,043.00 $ 23 4' Diameter Storm Drainage Sump 1 EACH 1,800.00 $ 1,800.00 1,800.00 $ 24 Extend 30" x 48" RCP Culvert 40 LF 130.00 $ 5,200.00 5,200.00 $ 25 Extend 30" x 48" CMP Culvert 103 LF 81.60 $ 8,404.80 8,404.80 $ 26 12" HDPE Storm Drain Pipe 2,036 LF 31.10 $ 63,319.60 63,319.60 $ 27 18" HDPE Storm Drain Pipe 1,009 LF 38.40 $ 38,745.60 38,745.60 $ 28 6' Diameter Storm Drain Manhole 1 EACH 4,000.00 $ 4,000.00 4,000.00 $ 29 4' Diameter Storm Drain MH and Inlet 23 EACH 1,900.00 $ 43,700.00 43,700.00 $ 30 30" DIA. Storm Drain Inlet 2 EACH 966.00 $ 1,932.00 1,932.00 $ 31 Connect to Existing 54" Diameter Storm Drain 1 LS 4,700.00 $ 4,700.00 4,700.00 $ 32 Construct Unlined Irrigation Ditch 50 LF 14.60 $ 730.00 730.00 $ 33 Construct irrigation ditch w/ 24" Dia. Half-round CMP liner 60 LF 37.30 $ 2,238.00 2,238.00 $ 34 24" Equivalent Reinforced Concrete Arch Pipe 375 LF 71.00 $ 26,625.00 26,625.00 $ 35 18" Reinforced Concrete Irrigation Pipe 104 LF 83.20 $ 8,652.80 8,652.80 $ 36 1500 Gallon Irrigation Settling tank 1 EACH 3,200.00 $ 3,200.00 3,200.00 $ 37 Irrigation Division Structure One 1 EACH 1,600.00 $ 1,600.00 1,600.00 $ 38 Irrigation Division Structure Two 1 EACH 1,600.00 $ 1,600.00 1,600.00 $ 39 Irrigation Stilling Well 1 EACH 1,900.00 $ 1,900.00 1,900.00 $ 40 Irrigation Service 1 EACH 1,600.00 $ 1,600.00 1,600.00 $ 41 Irrigation Sleeve 75 LF 3.75 $ 281.25 281.25 $ 42 Modify & Restore Irrigation System 5 EACH 924.00 $ 4,620.00 4,620.00 $ 43 14" SDR 26 PVC Force Main 114 LF 49.90 $ 5,688.60 5,688.60 44 12" SDR 26 PVC Force Main 2,887 LF 23.50 $ 67,844.50 67,844.50 45 8" SDR 26 PVC Force Main 2,893 LF 18.20 $ 52,652.60 52,652.60 46 6" SDR 26 PVC Force Main 119 LF 29.40 $ 3,498.60 3,498.60 47 Connect to Existing 6" and 14" Force Main 1 LS 2,000.00 $ 2,000.00 2,000.00 48 Sewer Force Main Manifold and Valve Assembly 1 LS 12,000.00 $ 12,000.00 12,000.00 49 Sewer Force Main Air/Vacuum Release Vault Assembly & Install 1 LS 22,000.00 $ 22,000.00 22,000.00 50 6" STEP Force Main Connection to Existing Main 1 LS 3,200.00 $ 3,200.00 3,200.00 51 6" SDR 21 PVC STEP Sewer Force Main 361 LF 33.10 $ 11,949.10 11,949.10 52 6" STEP Force Main Cleanout Assembly 1 LS 3,000.00 $ 3,000.00 3,000.00 53 2" STEP Force Main Cleanout Assembly 1 LS 852.00 $ 852.00 852.00 54 STEP Force Main Air Release/Vacuum Valve Assembly 3 EACH 4,600.00 $ 13,800.00 13,800.00 55 2" STEP Force Main Connection to Existing Main 1 LS 1,200.00 $ 1,200.00 1,200.00 56 2" 200# PE STEP Force Main 37 LF 49.20 $ 1,820.40 1,820.40 57 1" 200# PE STEP Sewer Service Connection 20 EACH 625.00 $ 12,500.00 12,500.00 58 1" 200# PE STEP Sewer Service 859 LF 20.00 $ 17,180.00 17,180.00 59 2" 200# PE STEP Sewer Service Connection 1 EACH 1,100.00 $ 1,100.00 1,100.00 60 2" 200# PE STEP Sewer Service 70 LF 24.90 $ 1,743.00 1,743.00 61 Adjust Existing Sewer Cleanouts or Valve Boxes 10 EACH 141.00 $ 1,410.00 1,410.00 $ 62 Flowable Fill Pipe Encasement 25 LF 32.90 $ 822.50 822.50 $ 63 Trench Insulation 110 LF 4.30 $ 473.00 473.00 $ 64 Dry Utility Trench 1,851 LF 6.00 $ 11,106.00 11,106.00 $ 65 Adjust Utility Structure Access to Grade 4 EACH 230.00 $ 920.00 920.00 $ 66 Pavement Markings Paint 126 GAL 60.70 $ 7,648.20 7,648.20 $ 67 Pavement Markings Epoxy 84 GAL 98.70 $ 8,290.80 8,290.80 $ 68 Words and Symbols Paint 6 GAL 454.00 $ 2,724.00 2,724.00 $ 69 Words and Symbols Epoxy 8 GAL 542.00 $ 4,336.00 4,336.00 $ 70 Curb Marking - Epoxy 12 GAL 219.00 $ 2,628.00 2,628.00 $ 71 Remove Signs 12 EACH 20.90 $ 250.80 250.80 $ 72 New Sign (Ground Mount) 44 EACH 314.00 $ 13,816.00 13,816.00 $ 73 Warning Delineators 15 EACH 52.30 $ 784.50 784.50 $ 74 Foundation - Concrete 4.75 CY 732.00 $ 3,477.00 3,477.00 $ 75 Conduit - Steel 1 1/2 in Rigid 70 LF 30.90 $ 2,163.00 2,163.00 $ 76 Conduit - Steel 2 in Rigid 15 LF 15.80 $ 237.00 237.00 $ 77 Conduit - Plastic 1 1/2 in 1353 LF 7.55 $ 10,215.15 10,215.15 $ 78 Conduit - Plastic 2 in 190 LF 9.10 $ 1,729.00 1,729.00 $ 79 Pull box - Concrete Type 1 4 EACH 538.00 $ 2,152.00 2,152.00 $ 80 Conductor - Copper AWG10-600V 3700 LF 0.50 $ 1,850.00 1,850.00 $ 81 Standard - STL Type 10-A-500-6 9 EACH 1,600.00 $ 14,400.00 14,400.00 $ 82 Luminaire Assembly - 150 W S.V. 9 EACH 322.00 $ 2,898.00 2,898.00 $ 83 Service Assembly - 30 AMP 1 EACH 1,500.00 $ 1,500.00 1,500.00 $ 84 2.5" Caliper Deciduous Tree 89 EACH 316.00 $ 28,124.00 28,124.00 $ 85 8' hgt. Conifer Tree 7 EACH 424.00 $ 2,968.00 2,968.00 $ 86 5 Gallon Shrub 42 EACH 32.60 $ 1,369.20 1,369.20 $ 87 1 Gallon Perennial 55 EACH 13.30 $ 731.50 731.50 $ 88 ¾”Rock Mulch – 2 1/4” Depth 2,124 SF 0.24 $ 509.76 509.76 $ 89 Weed Barrier Fabric 2,124 SF 0.22 $ 467.28 467.28 $ 90 4" Topsoil & Seeding 10,394 SY 0.98 $ 10,186.12 10,186.12 $ 91 Trim Tree 4 EACH 209.00 $ 836.00 836.00 $ 92 Erosion Control Blanket 425 SY 2.40 $ 1,020.00 1,020.00 $ 93 Existing Mailboxes to be Relocated 15 EACH 105.00 $ 1,575.00 1,575.00 $ 94 Remove Fence 2,925 LF 0.82 $ 2,398.50 2,398.50 $ 95 Reset Fence 373 LF 4.60 $ 1,715.80 1,715.80 $ 96 Temp. Farm Fence 3,110 LF 2.95 $ 9,174.50 9,174.50 $ 97 Wood Rail Fence 175 LF 8.95 $ 1,566.25 1,566.25 $ 98 Temp Construction Fence 1,140 LF 6.80 $ 7,752.00 7,752.00 $ 99 Metal Gate 3 EACH 245.00 $ 735.00 735.00 $ 100 Existing STEP Service Modification 7 EACH 540.00 $ 3,780.00 3,780.00 - $ TOTAL BID PRICE 2,009,884.08 $ 1,700,410.18 $ 309,473.90 $ Lump Sum Bid Items were Split based on the Bid Price percent of total as follows: % of Total Contract = 85% 15% Mobilization 82,880.50/2,009,884.08 = .0412 ; .0412 x 309,473.90= $12,750.32 Mobilzation/Demobilization = 4.12% of Contract Total Permits = $13,176.10 Computed based on LF of Sewer @ Connections Erosion Control = 0.55% of Contract Total Miscellaneous Work = 4.98% of Contract Total Traffic Control = 9.25% of Contract Total Cost Breakdown Funding Source Miller Creek Road Improvements Bid Price 2/11/2010 Bid Tab.xls